Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.07% first-year return on $118k initial cash invested.
-19.07%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$2,672
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$118k
Downpayment
20%
$89,620
Closing costs
1%
$4,481
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$2,672
Total Expenses
$4,549
Mortgage P&I
81%
$2,160
Property Taxes
32%
$864
Home Insurance
6%
$161
HOA
3%
$81
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668
Loading map...
Comparable Property | Rent | ADR | Beds | Baths | Distance |
|---|---|---|---|---|---|
New 4BR Kid-Friendly Home w/ Game & Movie Room | $4,319 | $229 | 4 | 3.5 | 3.23 mi |
Elegant 4BR Fulshear Home w/ Pool Access E#42288 | $3,470 | $184 | 4 | 3 | 2.86 mi |
Rammies Exquisite Home W /Pool Access | $4,752 | $252 | 4 | 3 | 3.23 mi |
Amazing Home | $5,676 | $301 | 4 | 3.5 | 2.92 mi |
104 W Rancho Del Cerro | $2,500 | $250 | 4 | 2 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | $110 | 2 | 1 | 0.9 mi |
2022 S American St | $2,850 | $285 | 5 | 4 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality